5.073
Revenue€M
5.721
6.000
6.246
6.483
6.795
7.110
7.451
7.973
8.297
8.848
5.222
5.42%
5.08%
71
8.02
Revenue growth%
27.40
28.69
27.10
29.09
31.39
29.77
29.43
26.86
27.12
28.99
14.39
28.99
28.84
21
28.08
Gross margin%
11.88
11.60
9.76
12.03
13.29
10.72
10.78
12.44
14.82
17.49
4.37
12.44
11.96
40
8.73
Operating margin%
5.16
7.67
7.37
9.34
6.70
6.43
8.15
9.03
10.86
8.57
18.10
8.57
7.91
41
5.97
Net margin%
8.95
6.34
6.27
3.52
5.82
8.00
8.67
7.27
7.36
5.92
3.07
7.36
6.80
25
33.44
P/E ratio (avg)x
35.10
34.16
33.31
37.30
38.70
45.90
50.89
50.51
51.00
56.18
25.97
50.89
42.30
37
27.47
EV/EBITx
18.26
20.07
21.15
22.06
22.32
23.32
27.92
27.09
27.31
28.32
15.29
27.31
22.82
29
3.96
FCF yield (avg)%
21.66
22.81
21.88
20.38
22.22
22.50
24.14
25.99
27.73
28.33
7.02
25.99
22.65
34
16.16
FCF margin%
24.96
25.82
24.74
22.04
24.66
26.49
27.57
29.14
28.40
25.92
23.40
27.57
25.87
6
1.345
FCF / Net incomex
0.754
0.748
0.829
0.945
0.933
1.103
1.282
1.507
1.525
1.754
1.446
1.507
1.024
47
15.54
ROIC%
20.75
20.53
21.68
23.46
24.40
25.99
28.06
27.12
26.52
29.39
19.57
27.12
25.19
92
2.47
Return on equity%
20.95
19.49
22.25
21.87
21.28
19.06
20.48
22.56
20.94
22.30
18.58
20.94
21.11
24
17.46
Return on assets%
25.90
24.55
27.28
28.51
26.62
29.48
28.47
30.46
31.01
32.26
24.09
30.46
28.49
5
0.49
EPS€
0.60
0.52
0.51
0.47
0.48
0.47
0.43
0.46
0.43
0.44
0.52
(1.80%)
(3.11%)
—
6.23
EPS growth%
9.03
11.80
13.43
16.43
17.49
17.68
19.08
16.59
14.59
14.60
27.88
16.59
15.51
53
0.13
Bookvalue per sh€
1.03
1.22
1.16
1.28
1.50
1.49
1.62
1.92
1.98
1.99
0.57
5.75%
8.50%
—
0.87
FCF per share€
1.21
1.33
1.36
1.36
1.50
1.48
1.71
1.76
1.90
2.13
0.73
7.25%
6.84%
—
0.82
Dividend per sh€
1.45
1.58
1.70
1.96
2.25
2.50
2.75
2.76
3.07
3.49
0.50
9.22%
9.83%
—
21.17
Div yield (avg)%
3.37
2.58
1.85
0.40
0.48
0.40
3.20
5.94
6.16
5.28
22.14
5.28
2.89
33
6.82
Payout ratio%
12.96
10.13
8.98
7.76
5.36
7.56
5.31
6.11
8.44
6.90
25.36
6.90
7.66
6
4.599
Shares (diluted)M
5.872
5.868
5.959
6.847
7.631
8.010
8.935
10.23
9.951
10.52
4.673
6.62%
7.38%
59
23.33
Buyback yield%
16.66
19.00
18.28
18.22
17.15
17.85
16.54
19.18
20.09
17.21
3.06
17.85
18.03
70
0.615
D/E ratiox
1.299
1.191
1.136
1.095
1.145
1.091
1.101
0.968
1.069
1.143
1.586
1.091
1.119
34
5.892
Enterprise value€M
3.410
3.736
3.975
4.391
4.636
4.391
4.264
4.180
4.641
5.090
2.290
1.89%
4.20%
76
4.273
LT debt€M
1.309
1.565
1.572
1.657
1.951
2.186
2.602
2.556
3.027
3.537
6.033
12.63%
10.53%
51
Revenue
€8.848M
5.08%
1.00×
Cost of revenue
€4.039M
4.87%
0.98×
Operating expenses
€1.754M
5.27%
1.02×
Cash and investments
17.81%
Spread over hurdle
64.20%